audited fs hospital 2015 , ga 2016 summary
TRANSCRIPT
SORSOGON MEDICAL MISSION GROUP
HOSPITALAND HEALTH
SERVICES COOPERATIVE
AUDITED FINANCIAL
STATEMENTS 2015
STATEMENT OF
OPERATIONS(With Comparative Figures for 2014)
2015 2014
REVENUES
Income from Service(Hospital) Operation 132,191,239.49 116,800,557.54
Income from Consumers/Marketing Operations 18,772,683.23 21,048,426.08
Other Income 1,527,481.98 746,886.70
TOTAL REVENUES 152,491,404.70 138,595,870.32
EXPENSES 137,742,912.48 127,573,576.28
NET SURPLUS BEFORE ADJUSTMENT 14,748,492.22 11,022,294.04
PRIOR YEARS ADJUSTMENTS (863,187.88) (44,543.36)
NET SURPLUS FROM OPERATIONS 13,885,304.34
10,977,750.68
Note 15- INCOME/RECEIPTS
This account is broken down as follows: 2015 2014
11.1 Income from Service Operations (Hospital Service Income)Service Income - Room and Board 23,639,027.25 26,304,753.70 Service Income - OPD 1,927,851.72 2,077,276.20 Service Income - Laboratory 29,041,761.68 24,534,188.06 Service Income - Laboratory - PMDT 3,896,330.00 2,006,315.20 Service Income - X-Ray 4,517,825.49 4,015,184.85 Service Income - Ultra Sound 4,787,658.50 3,970,651.00 Service Income - CT Scan 7,031,651.62 4,394,817.00 Service Income - Carotid Duplex Scan 7,000.00 - Service Income - ECG 1,272,162.90 1,154,500.70 Service Income - Delivery Room 1,282,442.50 786,527.50 Service Income - Operating Room 5,646,642.51 5,488,993.00 Service Income - Endoscopy 584,918.50 -Service Income - Emergency Room 2,474,798.66 2,225,582.00 Service Income - Nebulization 1,197,716.75 1,118,499.25
2015 2014Service Income - Suction 56,981.56 33,001.20 Service Income - Oxygen 6,885,073.23 6,514,200.00 Service Income - PT Rehab 969,029.70 807,957.00 Service Income - 2D Echo 1,788,840.39 1,498,260.00 Service Income - Treadmill 103,197.20 59,600.00 Service Income - Hemodialysis 17,177,281.63 17,098,345.21 Service Income - Dental 188,826.92 117,170.00 Service Income - Pulse Oximeter 389,295.00 376,100.00 Service Income - ICU 3,342,850.00 3,054,500.00 Service Income - Ventilator 563,600.00 366,700.00 Service Income - Hearing Test 72,250.00 -Service Income - Defibrillator 2,500.00 - Service Income - Cautery 217,260.00 190,775.00 Service Income - Ambulance 418,582.52 327,565.70 Service Income - Dietary 9,043,015.75 3,557,463.46 Service Income - Nursing Service 14,796,559.67 10,320,092.28
Total 143,322,931.65 122,399,018.11 Less: Discounts 11,131,692.16 5,598,460.57 Net Income from Hospital Services 132,191,239.49 116,800,557.54
15.2 Income from Marketing/Consumers Operations 2015 2014
Medicines 67,045,180.94 61,718,445.27
Medical Supplies 1,866,470.43 1,666,900.96
Total 68,911,651.37 63,385,346.23
Less: Sales Return and Discount 833,309.44 695,621.67
NET SALES 68,078,341.93 62,689,724.56
Less: Cost of Sales
Medicines 52,042,712.32 44,264,138.79
Medical Supplies 666,083.83
1,405,723.91
Less: Purchase Discount (3,403,137.45) (4,028,564.22)
Total 49,305,658.70 41,641,298.48
GROSS PROFIT FROM SALES 18,772,683.23 21,048,426.08
15.3 Other Income 2015 2014
Interest on PN Accounts 48,834.94 28,595.89
Interest Income-Bank Deposits (net of tax) 38,687.24 45,295.60
Income from Investment (net of tax) 728,820.58 54,750.00
Membership Fees 329,920.00 34,900.00
Recovery from Bad Debts 51,344.22 315,015.61
Affiliation/Orientation Fee 5,250.00 2,329.60
Donation - -
Rentals - -
Rentals-Doctors' Clinic 324,625.00 266,000.00
OR Cataract - -
Total 1,527,481.98 746,886.70
15.4 TOTAL INCOME FOR THE PERIOD 152,491,404.70 138,595,870.32
87%
12%
1%
Income from Ser-vice (Hospital) OperationsIncome from Consumers/Mar-keting OperationsOther Income
REVENUES
EXPENSES
64%
1%
35% COST OF
SALES/SERVICES FINANCING COST PERSONNEL COST
2014 2015 -
2,000,000.00
4,000,000.00
6,000,000.00
8,000,000.00
10,000,000.00
12,000,000.00
14,000,000.00 10,977,750.68
13,885,304.34
COMPARATIVE NET INCOME
COMPARATIVE GRAPHICAL PRESENTATION OF NET INCOME AGAINST BUDGETFor the year ended December 31, 2015
STATEMENT OF FINANCIAL CONDITION
As of December 31, 2015
2015 2014ASSETS
CURRENT ASSETS
Cash and Cash Equivalents 13,617,290.37
9,248,083.20
Receivables and Advances, Net 52,869,909.25 53,348,030.00
Inventories 12,544,830.30 17,402,031.40 Other Current Assets 144,423.37 160,457.27
Total Current Assets 79,176,453.29 80,158,601.87
NON-CURRENT ASSETS
Investment-Non Marketable Equity Securities (LT) 4,249,581.85
4,949,681.85 Property and Equipment, Net 97,997,695.27 91,705,157.55
Other Non-Current Assets 4,764,435.83
238,766.72
Total Non-Current Assets 107,011,712.95 96,893,606.12
TOTAL ASSETS 186,188,166.24
177,052,207.99
LIABILITIES AND EQUITY
LIABILITIES
CURRENT LIABILITIES
Trade, Non-Trade and Other Payables 48,580,732.40 67,526,447.02
Total Current Liabilities 48,580,732.40 67,526,447.02
NON-CURRENT LIABILITIES
Loans Payable-Long Term 23,996,547.89 25,115,123.05
Other Non-Current Liabilities 14,805,920.68
12,759,922.47
Total Non-Current Liabilities 38,802,468.57 37,875,045.52
TOTAL LIABILITIES 87,383,200.97
105,401,492.54
EQUITY
Share Capital 65,252,013.91 51,890,748.89
Statutory & Optional Funds 19,667,647.02 19,759,966.56 13,885,304.34
TOTAL EQUITY 98,804,965.27 71,650,715.45
TOTAL LIABILITIES AND EQUITY 186,188,166.24 177,052,207.99
COMPOSITION OF TOTAL ASSETS (YAMAN O ARI-ARIAN)
COMPOSITION OF TOTAL LIABILITIES (UTANG)
COMPOSITION OF TOTAL EQUITY
ASSETS
47%53%
LIABILITIES + EQUITY
ACCOUNTING EQUATION
2014 2015 172,000,000.00
174,000,000.00
176,000,000.00
178,000,000.00
180,000,000.00
182,000,000.00
184,000,000.00
186,000,000.00
188,000,000.00
177,052,207.99
186,188,166.24
TOTAL ASSETS (YAMAN/ARI-ARIAN)
2014 2015 -
20,000,000.00
40,000,000.00
60,000,000.00
80,000,000.00
100,000,000.00
120,000,000.00
TOTAL LIABILITIES (UTANG)
2014 2015 -
10,000,000.00
20,000,000.00
30,000,000.00
40,000,000.00
50,000,000.00
60,000,000.00
70,000,000.00
80,000,000.00
90,000,000.00
100,000,000.00
TOTAL EQUITY (KAPITAL/YAMAN-UTANG)
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 -
0.20
0.40
0.60
0.80
1.00
1.20
1.40
1.60
1.00 1.17
1.41
1.03 0.97 0.95 1.07 1.06
1.35
1.19
1.34
Current Ratio (11 years)
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 20150%
10%20%30%40%50%60%70%80%
63%67%
62%59%
52%56% 58% 60%
57% 60%
53%
Debt Ratio (11 years)
0%
10%
20%
30%
40%
50%
60%
37%33%
38% 41%48%
44% 42% 40% 43% 40%
47%
Equity Ratio (11 years)
STATEMENT OF CASH FLOWS
2015 2014
NET INCOME 13,885,304.34
10,977,750.68 CASH FLOW FROM OPERATING ACTIVITIES
Non-Cash Expenses Depreciation 14,554,368.10 13,789,084.68
Provision for Cooperative Guarantee FundChanges in assets and liabilities
Decrease ( Increase ) in:Receivables and Advances 478,120.75 (12,679,385.29)
Inventories 4,857,201.10
(5,992,550.41)
Other Current Assets 16,033.90 850,053.07
Other Non-Current Assets (4,525,669.11) (76,116.72)Increase ( Decrease ) in:
Trade, Non-Trade and Other Payables (9,502,775.69)
(18,942,990.24)
Non-Current Liabilities 2,045,998.21
3,625,196.42
Interest on Share Capital Payable (5,570,105.16)
(4,736,153.80) Patronage Refund Payable (3,872,833.77) (213,541.49)
Net cash provided by ( used in ) operating activities 12,365,642.67 24,487,327.38
CASH FLOW FROM INVESTING ACTIVITIES 2015 2014
Increase in Long-Term Investments 700,100.00
(1,636,100.00)
Acquisition/disposal/Sale of Property and Equipment (20,846,905.82)
(19,743,604.52)
Net cash provided by ( used in ) investing activities (20,146,805.82)
(21,379,704.52)
CASH FLOWS FROM FINANCING ACTIVITIES
Decrease ( Increase in other Fund and Deposits )
Net Proceeds/Payments from/of bank loans (1,118,575.16) (6,156,545.63)
Net Proceeds from Issuances of Share Capital 13,361,265.02 5,827,173.43
Changes in Statutory and Optional Funds (92,319.55)
(1,548,752.77)
Net Cash Provided by ( used in ) Financing Activities 12,150,370.31
(1,878,124.97)
NET CHANGES IN CASH AND CASH EQUIVALENT 4,369,207.16
1,229,497.89
CASH AND CASH EQUIVALENT BALANCE, January 1 9,248,083.20 8,018,585.31
CASH AND CASH EQUIVALENTS, December 31 13,617,290.37 9,248,083.20
PROFITABILITY VS LIQUIDITY
VENDOR B
VENDOR A
EMPLOYEES
VENDOR B
VENDOR A
EMPLOYEES
ITEMS QTY. Cost Total
APPLES 3 BOXES 900.00 2,700.00
GRAPES 3 BOXES 1,300.00 3,900.00
ORANGE 3 BOXES 600.00 1,800.00
TOTAL DUE 8,400.00
ITEMS QTY. Selling Price Total
APPLES 3 BOXES
1,400.00 4,200.00
GRAPES 3 BOXES
1,800.00 5,400.00
ORANGE 3 BOXES 800.00 2,400.00
TOTAL REVENUE (KITA) 12,000.00 LESS: COST (KABAKLANAN) 8,400.00
INCOME (NET TUBO)
3,600.00
Terms of Payment:
15th 30th
PROFIT??(Tubo??)
NO! (at the point of sale)LIQUID
??(Pera???)
YES!
YES! (at the point of collection during payroll period)
SUPPLIERS
SMMGHHSC
PROFIT??(Tubo??)
YES!! 13 M
LIQUID??(Pera???)
YES! (upon payment of PHILHEALTH,PCSO, HMO’s AND PATIENTS)
NO! (phic package,pcso grantees, with PN’s)
GOALS:
• IMPROVE COLLECTIONS • DECREASE LIABILITIES• INCREASE CAPITAL• INCREASE INCOME• DECREASE EXPENSES
THANKYOU!